{
  "PageType": 0,
  "ColumnCount": 257,
  "RowCount": 22,
  "Formulas": {
    "6,141": "ROUND((ED7+EH7*CP7),2)",
    "6,105": "ROUND((CR7+CW7*CP7),2)",
    "6,187": "ROUND(FD7/CK7,2)",
    "6,181": "ROUND(FV7/CK7,2)",
    "6,194": "(FZ7-GF7)/FZ7",
    "6,184": "ROUND((CW7+DQ7+ED7+((CR7*1.1+DL7*1.1+EH7)/CP7))/CK7,2)",
    "6,125": "ROUND((DL7+DQ7*CP7),2)",
    "6,191": "(FZ7-GC7)/FZ7",
    "1,31": "SUM(CW7)+SUM(DQ7)+SUM(ED7)",
    "3,31": "Q2-AF2",
    "1,5": "SUM(FV7)",
    "1,16": "SUM(FD7)",
    "3,22": "(F2-Q2)/F2",
    "6,155": "ROUND(EH7/CK7,2)",
    "6,151": "ROUND(ED7/CK7,4)",
    "6,159": "ROUND(CW7+DQ7+ED7+((CR7+DL7+EH7)/CP7),2)",
    "6,165": "ROUND((DC7+DW7+EJ7)*CV7+((CX7+DR7+EN7)),2)"
  }
}